[HLIND] QoQ Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 542,879 519,119 527,800 551,053 535,558 524,487 536,321 0.81% QoQ % 4.58% -1.64% -4.22% 2.89% 2.11% -2.21% - Horiz. % 101.22% 96.79% 98.41% 102.75% 99.86% 97.79% 100.00%
PBT 96,128 66,949 70,053 68,256 87,194 74,997 61,342 34.80% QoQ % 43.58% -4.43% 2.63% -21.72% 16.26% 22.26% - Horiz. % 156.71% 109.14% 114.20% 111.27% 142.14% 122.26% 100.00%
Tax -12,932 -12,719 -15,804 -11,961 -39,294 -14,919 -6,432 59.10% QoQ % -1.67% 19.52% -32.13% 69.56% -163.38% -131.95% - Horiz. % 201.06% 197.75% 245.71% 185.96% 610.91% 231.95% 100.00%
NP 83,196 54,230 54,249 56,295 47,900 60,078 54,910 31.82% QoQ % 53.41% -0.04% -3.63% 17.53% -20.27% 9.41% - Horiz. % 151.51% 98.76% 98.80% 102.52% 87.23% 109.41% 100.00%
NP to SH 74,253 44,822 43,411 46,032 35,620 48,169 43,478 42.74% QoQ % 65.66% 3.25% -5.69% 29.23% -26.05% 10.79% - Horiz. % 170.78% 103.09% 99.85% 105.87% 81.93% 110.79% 100.00%
Tax Rate 13.45 % 19.00 % 22.56 % 17.52 % 45.07 % 19.89 % 10.49 % 17.97% QoQ % -29.21% -15.78% 28.77% -61.13% 126.60% 89.61% - Horiz. % 128.22% 181.12% 215.06% 167.02% 429.65% 189.61% 100.00%
Total Cost 459,683 464,889 473,551 494,758 487,658 464,409 481,411 -3.02% QoQ % -1.12% -1.83% -4.29% 1.46% 5.01% -3.53% - Horiz. % 95.49% 96.57% 98.37% 102.77% 101.30% 96.47% 100.00%
Net Worth 1,279,692 1,255,509 1,187,019 1,190,110 1,141,073 1,313,700 1,261,170 0.97% QoQ % 1.93% 5.77% -0.26% 4.30% -13.14% 4.17% - Horiz. % 101.47% 99.55% 94.12% 94.37% 90.48% 104.17% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 40,102 - 52,414 - 37,005 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.37% 0.00% 141.64% 0.00% 100.00% -
Div Payout % - % 89.47 % - % 113.86 % - % 76.82 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 116.47% 0.00% 148.22% 0.00% 100.00% -
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,279,692 1,255,509 1,187,019 1,190,110 1,141,073 1,313,700 1,261,170 0.97% QoQ % 1.93% 5.77% -0.26% 4.30% -13.14% 4.17% - Horiz. % 101.47% 99.55% 94.12% 94.37% 90.48% 104.17% 100.00%
NOSH 308,359 308,479 308,316 308,318 308,398 308,380 308,354 0.00% QoQ % -0.04% 0.05% -0.00% -0.03% 0.01% 0.01% - Horiz. % 100.00% 100.04% 99.99% 99.99% 100.01% 100.01% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.32 % 10.45 % 10.28 % 10.22 % 8.94 % 11.45 % 10.24 % 30.71% QoQ % 46.60% 1.65% 0.59% 14.32% -21.92% 11.82% - Horiz. % 149.61% 102.05% 100.39% 99.80% 87.30% 111.82% 100.00%
ROE 5.80 % 3.57 % 3.66 % 3.87 % 3.12 % 3.67 % 3.45 % 41.25% QoQ % 62.46% -2.46% -5.43% 24.04% -14.99% 6.38% - Horiz. % 168.12% 103.48% 106.09% 112.17% 90.43% 106.38% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 176.05 168.28 171.19 178.73 173.66 170.08 173.93 0.81% QoQ % 4.62% -1.70% -4.22% 2.92% 2.10% -2.21% - Horiz. % 101.22% 96.75% 98.42% 102.76% 99.84% 97.79% 100.00%
EPS 24.08 14.53 14.08 14.93 11.55 15.62 14.10 42.74% QoQ % 65.73% 3.20% -5.69% 29.26% -26.06% 10.78% - Horiz. % 170.78% 103.05% 99.86% 105.89% 81.91% 110.78% 100.00%
DPS 0.00 13.00 0.00 17.00 0.00 12.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.33% 0.00% 141.67% 0.00% 100.00% -
NAPS 4.1500 4.0700 3.8500 3.8600 3.7000 4.2600 4.0900 0.97% QoQ % 1.97% 5.71% -0.26% 4.32% -13.15% 4.16% - Horiz. % 101.47% 99.51% 94.13% 94.38% 90.46% 104.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 165.56 158.31 160.96 168.05 163.33 159.95 163.56 0.81% QoQ % 4.58% -1.65% -4.22% 2.89% 2.11% -2.21% - Horiz. % 101.22% 96.79% 98.41% 102.75% 99.86% 97.79% 100.00%
EPS 22.64 13.67 13.24 14.04 10.86 14.69 13.26 42.71% QoQ % 65.62% 3.25% -5.70% 29.28% -26.07% 10.78% - Horiz. % 170.74% 103.09% 99.85% 105.88% 81.90% 110.78% 100.00%
DPS 0.00 12.23 0.00 15.98 0.00 11.29 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.33% 0.00% 141.54% 0.00% 100.00% -
NAPS 3.9027 3.8289 3.6200 3.6295 3.4799 4.0064 3.8462 0.97% QoQ % 1.93% 5.77% -0.26% 4.30% -13.14% 4.17% - Horiz. % 101.47% 99.55% 94.12% 94.37% 90.48% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.9300 5.7000 4.4300 4.4800 4.4900 8.4200 6.6800 -
P/RPS 3.37 3.39 2.59 2.51 2.59 4.95 3.84 -8.31% QoQ % -0.59% 30.89% 3.19% -3.09% -47.68% 28.91% - Horiz. % 87.76% 88.28% 67.45% 65.36% 67.45% 128.91% 100.00%
P/EPS 24.63 39.23 31.46 30.01 38.87 53.91 47.38 -35.27% QoQ % -37.22% 24.70% 4.83% -22.79% -27.90% 13.78% - Horiz. % 51.98% 82.80% 66.40% 63.34% 82.04% 113.78% 100.00%
EY 4.06 2.55 3.18 3.33 2.57 1.86 2.11 54.52% QoQ % 59.22% -19.81% -4.50% 29.57% 38.17% -11.85% - Horiz. % 192.42% 120.85% 150.71% 157.82% 121.80% 88.15% 100.00%
DY 0.00 2.28 0.00 3.79 0.00 1.43 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 159.44% 0.00% 265.03% 0.00% 100.00% -
P/NAPS 1.43 1.40 1.15 1.16 1.21 1.98 1.63 -8.34% QoQ % 2.14% 21.74% -0.86% -4.13% -38.89% 21.47% - Horiz. % 87.73% 85.89% 70.55% 71.17% 74.23% 121.47% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 02/02/16 17/11/15 21/08/15 21/04/15 22/01/15 11/11/14 25/08/14 -
Price 5.6200 6.2000 4.9900 4.8000 4.3500 4.6200 7.0800 -
P/RPS 3.19 3.68 2.91 2.69 2.50 2.72 4.07 -14.95% QoQ % -13.32% 26.46% 8.18% 7.60% -8.09% -33.17% - Horiz. % 78.38% 90.42% 71.50% 66.09% 61.43% 66.83% 100.00%
P/EPS 23.34 42.67 35.44 32.15 37.66 29.58 50.21 -39.91% QoQ % -45.30% 20.40% 10.23% -14.63% 27.32% -41.09% - Horiz. % 46.48% 84.98% 70.58% 64.03% 75.00% 58.91% 100.00%
EY 4.28 2.34 2.82 3.11 2.66 3.38 1.99 66.39% QoQ % 82.91% -17.02% -9.32% 16.92% -21.30% 69.85% - Horiz. % 215.08% 117.59% 141.71% 156.28% 133.67% 169.85% 100.00%
DY 0.00 2.10 0.00 3.54 0.00 2.60 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 80.77% 0.00% 136.15% 0.00% 100.00% -
P/NAPS 1.35 1.52 1.30 1.24 1.18 1.08 1.73 -15.20% QoQ % -11.18% 16.92% 4.84% 5.08% 9.26% -37.57% - Horiz. % 78.03% 87.86% 75.14% 71.68% 68.21% 62.43% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
HLI Q3 FY 2015.pdf 
